Flat M4 2 beds 2 baths

Masson Place, Manchester M4

North West, England · M4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£3,903

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

90%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£12,421	£12,487	£12,563	£12,640	£12,724	£62,835
Profit Before Tax	£539	£668	£921	£1,180	£1,511	£4,818
Profit After Tax	£436	£541	£746	£956	£1,224	£3,903
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£7,336	£7,648	£14,166	£16,402	£17,596	£63,148
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change